Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.63% first-year return on $175k initial cash invested.
-3.63%
Cash On Cash
5.59%
Cap Rate
0.92
DSCR
$5,730
Rent
-$529
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,730 income − $6,259 expenses = $529 out of pocket
Investment Breakdown
|
Purchase Price
$748k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$175k
Downpayment
20%
$150k
Closing costs
1%
$7,475
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,730
Total Expenses
$6,259
Mortgage P&I
66%
$3,779
Property Taxes
2%
$93
Home Insurance
5%
$273
HOA
3%
$166
Property Management
12%
$688
CapEx
4%
$229
Vacancy
3%
$172
Maintenance
4%
$229
Other
11%
$630